<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£97,152</td><td>£98,609</td><td>£101,075</td><td>£103,601</td><td>£106,709</td><td>£507,147</td></tr><tr><td>Total Expenses</td><td>£69,244</td><td>£69,436</td><td>£69,725</td><td>£70,022</td><td>£70,375</td><td>£348,802</td></tr><tr><td>Profit Before Tax</td><td>£27,908</td><td>£29,174</td><td>£31,349</td><td>£33,580</td><td>£36,334</td><td>£158,345</td></tr><tr><td>Profit After Tax      </td><td>£22,606</td><td>£23,631</td><td>£25,393</td><td>£27,200</td><td>£29,431</td><td>£128,259</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£15</td><td>£29,001</td><td>£51,766</td><td>£68,886</td><td>£149,681</td></tr><tr><td>Net Return</td><td>£22,620</td><td>£23,645</td><td>£54,394</td><td>£78,966</td><td>£98,317</td><td>£277,941</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>5%</td><td>10%</td><td>15%</td><td>19%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>